Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-04-15 (12 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: GENELARD (71420), Saone-et-Loire
SARL SAVEURS AUTHENTIQUES : revenue, balance sheet and financial ratios
SARL SAVEURS AUTHENTIQUES is a French company
founded 12 years ago,
specialized in the sector Restauration de type rapide.
Based in GENELARD (71420),
this company of category PME
shows in 2020 a revenue of 63 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL SAVEURS AUTHENTIQUES (SIREN 802476143)
Indicator
2020
2017
2016
Revenue
62 604 €
13 386 €
26 880 €
Net income
1 489 €
-5 229 €
-68 €
EBITDA
-14 548 €
-3 249 €
1 134 €
Net margin
2.4%
-39.1%
-0.3%
Revenue and income statement
In 2020, SARL SAVEURS AUTHENTIQUES achieves revenue of 63 k€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +23.5%. Vs 2017, growth of +368% (13 k€ -> 63 k€). After deducting consumption (36 k€), gross margin stands at 26 k€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -15 k€, representing -23.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 2.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
62 604 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 418 €
EBITDA (2020)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-14 548 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 430 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 489 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-23.2%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -413%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -29%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 10.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-412.649%
Financial autonomy (2020)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-29.237%
Cash flow / Revenue (2020)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
10.902%
Repayment capacity (2020)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
5.578
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
Debt ratio
2275.465
-599.976
-412.649
Financial autonomy
3.15
-16.508
-29.237
Repayment capacity
21.648
-7.667
5.578
Cash flow / Revenue
4.208%
-21.833%
10.902%
Sector positioning
Debt ratio
-412.652020
2016
2017
2020
Q1: 0.0
Med: 41.56
Q3: 207.36
Excellent-50 pts over 3 years
In 2020, the debt ratio of SARL SAVEURS AUTHENTIQUES (-412.65) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-29.24%2020
2016
2017
2020
Q1: 3.86%
Med: 26.45%
Q3: 54.03%
Average
In 2020, the financial autonomy of SARL SAVEURS AUTHENTIQUES (-29.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
5.58 years2020
2016
2017
2020
Q1: 0.0 years
Med: 0.01 years
Q3: 2.59 years
Average
In 2020, the repayment capacity of SARL SAVEURS AUTHENTIQUES (5.58) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 287.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
287.975
Interest coverage (2020)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
Liquidity ratio
366.543
530.533
287.975
Interest coverage
0.0
0.0
-1.279
Sector positioning
Liquidity ratio
287.982020
2016
2017
2020
Q1: 59.86
Med: 130.4
Q3: 237.25
Excellent
In 2020, the liquidity ratio of SARL SAVEURS AUTHENTIQUES (287.98) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.28x2020
2016
2017
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.8x
Average
In 2020, the interest coverage of SARL SAVEURS AUTHENTIQUES (-1.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 29 days of revenue, i.e. 5 k€ to permanently finance. Notable WCR improvement over the period (-80%), freeing up cash.
Operating WCR (2020)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
5 100 €
Customer credit (2020)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2020)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2020)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
16 j
WCR in days of revenue (2020)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
29 j
WCR and payment terms evolution SARL SAVEURS AUTHENTIQUES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
Operating WCR
25 977 €
21 600 €
5 100 €
Inventory turnover (days)
268
417
16
Customer payment term (days)
77
144
0
Supplier payment term (days)
79
51
0
Positioning of SARL SAVEURS AUTHENTIQUES in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of SARL SAVEURS AUTHENTIQUES is estimated at
28 298 €
(range 17 226€ - 41 506€).
The price/revenue ratio is 0.62x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2020
719 transactions
17k€28k€41k€
28 298 €Range: 17 226€ - 41 506€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
62 604 €×0.62x
Estimation39 015 €
24 958€ - 55 399€
Net Income Multiple20%
1 489 €×8.2x
Estimation12 223 €
5 630€ - 20 668€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 719 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Restauration de type rapide)
Compare SARL SAVEURS AUTHENTIQUES with other companies in the same sector:
Frequently asked questions about SARL SAVEURS AUTHENTIQUES
What is the revenue of SARL SAVEURS AUTHENTIQUES ?
The revenue of SARL SAVEURS AUTHENTIQUES in 2020 is 63 k€.
Is SARL SAVEURS AUTHENTIQUES profitable?
Yes, SARL SAVEURS AUTHENTIQUES generated a net profit of 1 k€ in 2020.
Where is the headquarters of SARL SAVEURS AUTHENTIQUES ?
The headquarters of SARL SAVEURS AUTHENTIQUES is located in GENELARD (71420), in the department Saone-et-Loire.
Where to find the tax return of SARL SAVEURS AUTHENTIQUES ?
The tax return of SARL SAVEURS AUTHENTIQUES is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SARL SAVEURS AUTHENTIQUES operate?
SARL SAVEURS AUTHENTIQUES operates in the sector Restauration de type rapide (NAF code 56.10C). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart